Flat E14 2 beds 2 baths

Charrington Tower, 11 Biscayne Avenue, London E14

London, England · E14

Initial Investment

First Year

£207,250First Year

Profit From Rental Income

After 5 Years

£43,272

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£64,518

↗ 10%After 5 Years

Return On Investment

52%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£39,984	£40,584	£41,598	£42,638	£43,917	£208,722
Total Expenses	£30,795	£30,901	£31,046	£31,194	£31,364	£155,300
Profit Before Tax	£9,189	£9,683	£10,553	£11,445	£12,553	£53,422
Profit After Tax	£7,443	£7,843	£8,548	£9,270	£10,168	£43,272
Change In Property Value	£6	£6	£12,500	£22,313	£29,692	£64,518
Net Return	£7,449	£7,849	£21,048	£31,583	£39,860	£107,790
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	19%	52%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change